« Back to all home prices

Mortgage Payment Schedule for a $336,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($67,200) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,257 360 $183,752 $452,552

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 790396
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $336,000
Down Payment $67,200$268,800
Year 1 - 1 ($1,257)$858$399$268,401
2 ($1,257)$857$400$268,000
3 ($1,257)$855$402$267,599
4 ($1,257)$854$403$267,196
5 ($1,257)$853$404$266,791
6 ($1,257)$852$406$266,386
7 ($1,257)$850$407$265,979
8 ($1,257)$849$408$265,571
9 ($1,257)$848$409$265,161
10 ($1,257)$846$411$264,750
11 ($1,257)$845$412$264,338
12 ($1,257)$844$413$263,925
Year 2 - 13 ($1,257)$842$415$263,510
14 ($1,257)$841$416$263,094
15 ($1,257)$840$417$262,677
16 ($1,257)$838$419$262,258
17 ($1,257)$837$420$261,838
18 ($1,257)$836$421$261,417
19 ($1,257)$834$423$260,994
20 ($1,257)$833$424$260,570
21 ($1,257)$832$425$260,144
22 ($1,257)$830$427$259,718
23 ($1,257)$829$428$259,289
24 ($1,257)$828$430$258,860
Year 3 - 25 ($1,257)$826$431$258,429
26 ($1,257)$825$432$257,997
27 ($1,257)$823$434$257,563
28 ($1,257)$822$435$257,128
29 ($1,257)$821$436$256,692
30 ($1,257)$819$438$256,254
31 ($1,257)$818$439$255,815
32 ($1,257)$816$441$255,374
33 ($1,257)$815$442$254,932
34 ($1,257)$814$443$254,489
35 ($1,257)$812$445$254,044
36 ($1,257)$811$446$253,597
Year 4 - 37 ($1,257)$809$448$253,150
38 ($1,257)$808$449$252,701
39 ($1,257)$807$451$252,250
40 ($1,257)$805$452$251,798
41 ($1,257)$804$453$251,345
42 ($1,257)$802$455$250,890
43 ($1,257)$801$456$250,434
44 ($1,257)$799$458$249,976
45 ($1,257)$798$459$249,516
46 ($1,257)$796$461$249,056
47 ($1,257)$795$462$248,594
48 ($1,257)$793$464$248,130
Year 5 - 49 ($1,257)$792$465$247,665
50 ($1,257)$790$467$247,198
51 ($1,257)$789$468$246,730
52 ($1,257)$787$470$246,260
53 ($1,257)$786$471$245,789
54 ($1,257)$784$473$245,317
55 ($1,257)$783$474$244,843
56 ($1,257)$781$476$244,367
57 ($1,257)$780$477$243,890
58 ($1,257)$778$479$243,411
59 ($1,257)$777$480$242,931
60 ($1,257)$775$482$242,449
Year 6 - 61 ($1,257)$774$483$241,966
62 ($1,257)$772$485$241,481
63 ($1,257)$771$486$240,995
64 ($1,257)$769$488$240,507
65 ($1,257)$768$489$240,017
66 ($1,257)$766$491$239,526
67 ($1,257)$764$493$239,034
68 ($1,257)$763$494$238,540
69 ($1,257)$761$496$238,044
70 ($1,257)$760$497$237,546
71 ($1,257)$758$499$237,048
72 ($1,257)$757$501$236,547
Year 7 - 73 ($1,257)$755$502$236,045
74 ($1,257)$753$504$235,541
75 ($1,257)$752$505$235,036
76 ($1,257)$750$507$234,529
77 ($1,257)$749$509$234,020
78 ($1,257)$747$510$233,510
79 ($1,257)$745$512$232,998
80 ($1,257)$744$513$232,485
81 ($1,257)$742$515$231,970
82 ($1,257)$740$517$231,453
83 ($1,257)$739$518$230,935
84 ($1,257)$737$520$230,415
Year 8 - 85 ($1,257)$735$522$229,893
86 ($1,257)$734$523$229,370
87 ($1,257)$732$525$228,845
88 ($1,257)$730$527$228,318
89 ($1,257)$729$528$227,790
90 ($1,257)$727$530$227,260
91 ($1,257)$725$532$226,728
92 ($1,257)$724$533$226,194
93 ($1,257)$722$535$225,659
94 ($1,257)$720$537$225,122
95 ($1,257)$719$539$224,584
96 ($1,257)$717$540$224,044
Year 9 - 97 ($1,257)$715$542$223,502
98 ($1,257)$713$544$222,958
99 ($1,257)$712$545$222,412
100 ($1,257)$710$547$221,865
101 ($1,257)$708$549$221,316
102 ($1,257)$706$551$220,765
103 ($1,257)$705$552$220,213
104 ($1,257)$703$554$219,659
105 ($1,257)$701$556$219,103
106 ($1,257)$699$558$218,545
107 ($1,257)$698$560$217,985
108 ($1,257)$696$561$217,424
Year 10 - 109 ($1,257)$694$563$216,861
110 ($1,257)$692$565$216,296
111 ($1,257)$690$567$215,729
112 ($1,257)$689$569$215,161
113 ($1,257)$687$570$214,590
114 ($1,257)$685$572$214,018
115 ($1,257)$683$574$213,444
116 ($1,257)$681$576$212,868
117 ($1,257)$679$578$212,291
118 ($1,257)$678$580$211,711
119 ($1,257)$676$581$211,130
120 ($1,257)$674$583$210,546
Year 11 - 121 ($1,257)$672$585$209,961
122 ($1,257)$670$587$209,374
123 ($1,257)$668$589$208,785
124 ($1,257)$666$591$208,195
125 ($1,257)$664$593$207,602
126 ($1,257)$663$594$207,008
127 ($1,257)$661$596$206,411
128 ($1,257)$659$598$205,813
129 ($1,257)$657$600$205,213
130 ($1,257)$655$602$204,611
131 ($1,257)$653$604$204,007
132 ($1,257)$651$606$203,401
Year 12 - 133 ($1,257)$649$608$202,793
134 ($1,257)$647$610$202,183
135 ($1,257)$645$612$201,571
136 ($1,257)$643$614$200,957
137 ($1,257)$641$616$200,342
138 ($1,257)$639$618$199,724
139 ($1,257)$637$620$199,104
140 ($1,257)$635$622$198,483
141 ($1,257)$633$624$197,859
142 ($1,257)$632$626$197,234
143 ($1,257)$630$628$196,606
144 ($1,257)$628$630$195,976
Year 13 - 145 ($1,257)$625$632$195,345
146 ($1,257)$623$634$194,711
147 ($1,257)$621$636$194,076
148 ($1,257)$619$638$193,438
149 ($1,257)$617$640$192,798
150 ($1,257)$615$642$192,156
151 ($1,257)$613$644$191,513
152 ($1,257)$611$646$190,867
153 ($1,257)$609$648$190,219
154 ($1,257)$607$650$189,569
155 ($1,257)$605$652$188,917
156 ($1,257)$603$654$188,263
Year 14 - 157 ($1,257)$601$656$187,607
158 ($1,257)$599$658$186,948
159 ($1,257)$597$660$186,288
160 ($1,257)$595$663$185,625
161 ($1,257)$592$665$184,961
162 ($1,257)$590$667$184,294
163 ($1,257)$588$669$183,625
164 ($1,257)$586$671$182,954
165 ($1,257)$584$673$182,281
166 ($1,257)$582$675$181,606
167 ($1,257)$580$677$180,928
168 ($1,257)$577$680$180,248
Year 15 - 169 ($1,257)$575$682$179,567
170 ($1,257)$573$684$178,883
171 ($1,257)$571$686$178,197
172 ($1,257)$569$688$177,508
173 ($1,257)$567$691$176,818
174 ($1,257)$564$693$176,125
175 ($1,257)$562$695$175,430
176 ($1,257)$560$697$174,733
177 ($1,257)$558$699$174,033
178 ($1,257)$555$702$173,332
179 ($1,257)$553$704$172,628
180 ($1,257)$551$706$171,922
Year 16 - 181 ($1,257)$549$708$171,213
182 ($1,257)$546$711$170,503
183 ($1,257)$544$713$169,790
184 ($1,257)$542$715$169,075
185 ($1,257)$540$717$168,357
186 ($1,257)$537$720$167,638
187 ($1,257)$535$722$166,915
188 ($1,257)$533$724$166,191
189 ($1,257)$530$727$165,464
190 ($1,257)$528$729$164,735
191 ($1,257)$526$731$164,004
192 ($1,257)$523$734$163,271
Year 17 - 193 ($1,257)$521$736$162,535
194 ($1,257)$519$738$161,796
195 ($1,257)$516$741$161,056
196 ($1,257)$514$743$160,312
197 ($1,257)$512$745$159,567
198 ($1,257)$509$748$158,819
199 ($1,257)$507$750$158,069
200 ($1,257)$505$753$157,316
201 ($1,257)$502$755$156,561
202 ($1,257)$500$757$155,804
203 ($1,257)$497$760$155,044
204 ($1,257)$495$762$154,282
Year 18 - 205 ($1,257)$492$765$153,517
206 ($1,257)$490$767$152,750
207 ($1,257)$488$770$151,981
208 ($1,257)$485$772$151,209
209 ($1,257)$483$774$150,434
210 ($1,257)$480$777$149,657
211 ($1,257)$478$779$148,878
212 ($1,257)$475$782$148,096
213 ($1,257)$473$784$147,311
214 ($1,257)$470$787$146,525
215 ($1,257)$468$789$145,735
216 ($1,257)$465$792$144,943
Year 19 - 217 ($1,257)$463$794$144,149
218 ($1,257)$460$797$143,352
219 ($1,257)$458$800$142,552
220 ($1,257)$455$802$141,750
221 ($1,257)$452$805$140,945
222 ($1,257)$450$807$140,138
223 ($1,257)$447$810$139,328
224 ($1,257)$445$812$138,516
225 ($1,257)$442$815$137,701
226 ($1,257)$439$818$136,883
227 ($1,257)$437$820$136,063
228 ($1,257)$434$823$135,240
Year 20 - 229 ($1,257)$432$825$134,415
230 ($1,257)$429$828$133,587
231 ($1,257)$426$831$132,756
232 ($1,257)$424$833$131,923
233 ($1,257)$421$836$131,087
234 ($1,257)$418$839$130,248
235 ($1,257)$416$841$129,407
236 ($1,257)$413$844$128,562
237 ($1,257)$410$847$127,716
238 ($1,257)$408$849$126,866
239 ($1,257)$405$852$126,014
240 ($1,257)$402$855$125,159
Year 21 - 241 ($1,257)$399$858$124,302
242 ($1,257)$397$860$123,441
243 ($1,257)$394$863$122,578
244 ($1,257)$391$866$121,712
245 ($1,257)$388$869$120,844
246 ($1,257)$386$871$119,972
247 ($1,257)$383$874$119,098
248 ($1,257)$380$877$118,221
249 ($1,257)$377$880$117,341
250 ($1,257)$375$883$116,459
251 ($1,257)$372$885$115,573
252 ($1,257)$369$888$114,685
Year 22 - 253 ($1,257)$366$891$113,794
254 ($1,257)$363$894$112,900
255 ($1,257)$360$897$112,003
256 ($1,257)$357$900$111,104
257 ($1,257)$355$902$110,201
258 ($1,257)$352$905$109,296
259 ($1,257)$349$908$108,388
260 ($1,257)$346$911$107,477
261 ($1,257)$343$914$106,563
262 ($1,257)$340$917$105,646
263 ($1,257)$337$920$104,726
264 ($1,257)$334$923$103,803
Year 23 - 265 ($1,257)$331$926$102,877
266 ($1,257)$328$929$101,948
267 ($1,257)$325$932$101,017
268 ($1,257)$322$935$100,082
269 ($1,257)$319$938$99,144
270 ($1,257)$316$941$98,204
271 ($1,257)$313$944$97,260
272 ($1,257)$310$947$96,313
273 ($1,257)$307$950$95,364
274 ($1,257)$304$953$94,411
275 ($1,257)$301$956$93,455
276 ($1,257)$298$959$92,496
Year 24 - 277 ($1,257)$295$962$91,534
278 ($1,257)$292$965$90,569
279 ($1,257)$289$968$89,601
280 ($1,257)$286$971$88,630
281 ($1,257)$283$974$87,656
282 ($1,257)$280$977$86,679
283 ($1,257)$277$980$85,698
284 ($1,257)$274$984$84,715
285 ($1,257)$270$987$83,728
286 ($1,257)$267$990$82,738
287 ($1,257)$264$993$81,745
288 ($1,257)$261$996$80,749
Year 25 - 289 ($1,257)$258$999$79,750
290 ($1,257)$255$1,003$78,747
291 ($1,257)$251$1,006$77,741
292 ($1,257)$248$1,009$76,732
293 ($1,257)$245$1,012$75,720
294 ($1,257)$242$1,015$74,705
295 ($1,257)$238$1,019$73,686
296 ($1,257)$235$1,022$72,664
297 ($1,257)$232$1,025$71,639
298 ($1,257)$229$1,028$70,611
299 ($1,257)$225$1,032$69,579
300 ($1,257)$222$1,035$68,544
Year 26 - 301 ($1,257)$219$1,038$67,506
302 ($1,257)$215$1,042$66,464
303 ($1,257)$212$1,045$65,419
304 ($1,257)$209$1,048$64,371
305 ($1,257)$205$1,052$63,319
306 ($1,257)$202$1,055$62,264
307 ($1,257)$199$1,058$61,206
308 ($1,257)$195$1,062$60,144
309 ($1,257)$192$1,065$59,079
310 ($1,257)$189$1,069$58,010
311 ($1,257)$185$1,072$56,938
312 ($1,257)$182$1,075$55,863
Year 27 - 313 ($1,257)$178$1,079$54,784
314 ($1,257)$175$1,082$53,702
315 ($1,257)$171$1,086$52,616
316 ($1,257)$168$1,089$51,527
317 ($1,257)$164$1,093$50,434
318 ($1,257)$161$1,096$49,338
319 ($1,257)$157$1,100$48,239
320 ($1,257)$154$1,103$47,136
321 ($1,257)$150$1,107$46,029
322 ($1,257)$147$1,110$44,919
323 ($1,257)$143$1,114$43,805
324 ($1,257)$140$1,117$42,688
Year 28 - 325 ($1,257)$136$1,121$41,567
326 ($1,257)$133$1,124$40,443
327 ($1,257)$129$1,128$39,315
328 ($1,257)$125$1,132$38,183
329 ($1,257)$122$1,135$37,048
330 ($1,257)$118$1,139$35,909
331 ($1,257)$115$1,142$34,766
332 ($1,257)$111$1,146$33,620
333 ($1,257)$107$1,150$32,470
334 ($1,257)$104$1,153$31,317
335 ($1,257)$100$1,157$30,160
336 ($1,257)$96$1,161$28,999
Year 29 - 337 ($1,257)$93$1,165$27,835
338 ($1,257)$89$1,168$26,666
339 ($1,257)$85$1,172$25,494
340 ($1,257)$81$1,176$24,319
341 ($1,257)$78$1,179$23,139
342 ($1,257)$74$1,183$21,956
343 ($1,257)$70$1,187$20,769
344 ($1,257)$66$1,191$19,578
345 ($1,257)$62$1,195$18,383
346 ($1,257)$59$1,198$17,185
347 ($1,257)$55$1,202$15,983
348 ($1,257)$51$1,206$14,777
Year 30 - 349 ($1,257)$47$1,210$13,567
350 ($1,257)$43$1,214$12,353
351 ($1,257)$39$1,218$11,135
352 ($1,257)$36$1,222$9,914
353 ($1,257)$32$1,225$8,688
354 ($1,257)$28$1,229$7,459
355 ($1,257)$24$1,233$6,226
356 ($1,257)$20$1,237$4,988
357 ($1,257)$16$1,241$3,747
358 ($1,257)$12$1,245$2,502
359 ($1,257)$8$1,249$1,253
360 ($1,257)$4$1,253$0
TOTALS$183,752$268,800$452,552

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.